| Revenue | DKK -1,4M | -41% |
| EBITDA | DKK -1,9M | +54% |
| Net profit | DKK -2,2M | +36% |
| Total assets | DKK 13,6M | +246% |
| Equity | DKK -5,4M | +48% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -193 | -567 | -186 | -1.009 | -2.345 | -2.397 | -1.403 |
| Staff expenses | -35 | -374 | -1.986 | -2.700 | -1.700 | -1.723 | -481 |
| EBITDA | -228 | -941 | -2.173 | -3.709 | -4.045 | -4.120 | -1.884 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -1.090 |
| EBIT | -228 | -941 | -2.173 | -3.709 | -4.045 | -4.120 | -2.974 |
| Net financials | -9 | -22 | -62 | -145 | -320 | -475 | -43 |
| Profit before tax | -238 | -964 | -2.234 | -3.854 | -4.365 | -4.595 | -3.017 |
| Tax | -52 | -216 | -492 | -848 | -960 | -1.185 | -836 |
| Net profit | -185 | -748 | -1.743 | -3.006 | -3.405 | -3.410 | -2.181 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 475 | 1.681 | 2.375 | 4.173 | 4.158 | 3.942 | 13.634 |
| Equity | 76 | 1.158 | -585 | -3.592 | -6.997 | -10.407 | -5.368 |
| Long-term debt | 0 | 0 | 0 | 7.007 | 7.407 | 8.489 | 16.967 |
| Short-term debt | 399 | 523 | 2.960 | 757 | 3.747 | 5.860 | 1.008 |
| Total debt | 399 | 523 | 2.960 | 7.764 | 11.154 | 14.349 | 17.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 0.0% | 2015 | |
JF SOLUTIONS ApS | Company | 25.0% | 25.0% | 2016 |
MD17 ApS | Company | 20.0% | 20.0% | 2016 |
D. Tronier ApS | Company | 10.0% | 10.0% | 2016 |
UIM HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
Burbank ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Friis | Management | 0 companies |